[EIG] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -41.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Revenue 124,660 109,741 107,226 109,732 114,376 85,474 90,304 25.61%
PBT 18,101 17,552 17,252 10,928 18,888 14,635 14,689 15.92%
Tax -4,342 -4,230 -3,996 -2,764 -4,835 -4,472 -4,385 -0.69%
NP 13,759 13,321 13,256 8,164 14,053 10,163 10,304 22.69%
-
NP to SH 13,759 13,321 13,256 8,164 14,053 10,163 10,304 22.69%
-
Tax Rate 23.99% 24.10% 23.16% 25.29% 25.60% 30.56% 29.85% -
Total Cost 110,901 96,420 93,970 101,568 100,323 75,311 80,000 25.99%
-
Net Worth 105,561 103,148 100,860 99,648 97,206 93,590 91,199 10.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Div 5,997 3,997 - - 6,000 2,999 3,999 33.19%
Div Payout % 43.59% 30.01% - - 42.70% 29.52% 38.82% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Net Worth 105,561 103,148 100,860 99,648 97,206 93,590 91,199 10.89%
NOSH 119,956 119,939 120,072 120,058 120,008 119,988 119,999 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
NP Margin 11.04% 12.14% 12.36% 7.44% 12.29% 11.89% 11.41% -
ROE 13.03% 12.91% 13.14% 8.19% 14.46% 10.86% 11.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
RPS 103.92 91.50 89.30 91.40 95.31 71.24 75.25 25.65%
EPS 11.47 11.11 11.04 6.80 11.71 8.47 8.59 22.69%
DPS 5.00 3.33 0.00 0.00 5.00 2.50 3.33 33.31%
NAPS 0.88 0.86 0.84 0.83 0.81 0.78 0.76 10.92%
Adjusted Per Share Value based on latest NOSH - 120,058
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
RPS 36.87 32.46 31.71 32.46 33.83 25.28 26.71 25.61%
EPS 4.07 3.94 3.92 2.41 4.16 3.01 3.05 22.63%
DPS 1.77 1.18 0.00 0.00 1.77 0.89 1.18 33.21%
NAPS 0.3122 0.3051 0.2983 0.2947 0.2875 0.2768 0.2697 10.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 31/10/05 -
Price 0.80 0.77 0.75 0.83 0.85 0.87 0.85 -
P/RPS 0.77 0.84 0.84 0.91 0.89 1.22 1.13 -23.76%
P/EPS 6.97 6.93 6.79 12.21 7.26 10.27 9.90 -21.98%
EY 14.34 14.42 14.72 8.19 13.78 9.74 10.10 28.13%
DY 6.25 4.33 0.00 0.00 5.88 2.87 3.92 39.09%
P/NAPS 0.91 0.90 0.89 1.00 1.05 1.12 1.12 -13.65%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Date 25/05/07 09/02/07 21/11/06 21/08/06 23/05/06 23/02/06 27/12/05 -
Price 0.75 0.80 0.80 0.83 0.86 0.90 0.91 -
P/RPS 0.72 0.87 0.90 0.91 0.90 1.26 1.21 -30.73%
P/EPS 6.54 7.20 7.25 12.21 7.34 10.63 10.60 -28.93%
EY 15.29 13.88 13.80 8.19 13.62 9.41 9.44 40.65%
DY 6.67 4.17 0.00 0.00 5.81 2.78 3.66 52.88%
P/NAPS 0.85 0.93 0.95 1.00 1.06 1.15 1.20 -21.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment